[GHLSYS] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -2.88%
YoY- 11.52%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 87,389 87,622 80,470 63,454 67,155 56,946 49,133 10.06%
PBT 8,960 8,776 10,841 6,521 6,203 5,366 3,045 19.68%
Tax -3,072 -1,646 -3,723 -1,574 -1,815 -2,231 -3,018 0.29%
NP 5,888 7,130 7,118 4,947 4,388 3,135 27 145.13%
-
NP to SH 5,977 7,877 7,108 4,919 4,411 3,189 124 90.65%
-
Tax Rate 34.29% 18.76% 34.34% 24.14% 29.26% 41.58% 99.11% -
Total Cost 81,501 80,492 73,352 58,507 62,767 53,811 49,106 8.80%
-
Net Worth 419,664 448,595 401,610 274,003 259,167 239,109 200,138 13.12%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - 3,266 - - -
Div Payout % - - - - 74.05% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 419,664 448,595 401,610 274,003 259,167 239,109 200,138 13.12%
NOSH 1,141,500 749,209 737,984 659,444 654,724 650,816 574,285 12.11%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.74% 8.14% 8.85% 7.80% 6.53% 5.51% 0.05% -
ROE 1.42% 1.76% 1.77% 1.80% 1.70% 1.33% 0.06% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.78 11.80 10.91 9.64 10.28 8.75 8.56 0.42%
EPS 0.60 1.06 0.96 0.75 0.68 0.49 0.07 43.01%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.4218 0.6039 0.5447 0.4164 0.3967 0.3674 0.3485 3.22%
Adjusted Per Share Value based on latest NOSH - 659,444
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.66 7.68 7.05 5.56 5.88 4.99 4.30 10.09%
EPS 0.52 0.69 0.62 0.43 0.39 0.28 0.01 93.08%
DPS 0.00 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.3676 0.393 0.3518 0.24 0.227 0.2095 0.1753 13.12%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.90 1.35 1.58 1.52 0.90 0.965 0.72 -
P/RPS 21.63 11.44 14.48 15.76 8.76 11.03 8.42 17.01%
P/EPS 316.28 127.31 163.89 203.33 133.30 196.94 3,334.56 -32.44%
EY 0.32 0.79 0.61 0.49 0.75 0.51 0.03 48.31%
DY 0.00 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 4.50 2.24 2.90 3.65 2.27 2.63 2.07 13.80%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 25/02/20 27/02/19 21/02/18 20/02/17 25/02/16 25/02/15 -
Price 1.80 1.67 1.70 1.44 1.11 0.905 0.85 -
P/RPS 20.49 14.16 15.58 14.93 10.80 10.34 9.94 12.80%
P/EPS 299.63 157.49 176.34 192.63 164.40 184.69 3,936.64 -34.87%
EY 0.33 0.63 0.57 0.52 0.61 0.54 0.03 49.07%
DY 0.00 0.00 0.00 0.00 0.45 0.00 0.00 -
P/NAPS 4.27 2.77 3.12 3.46 2.80 2.46 2.44 9.76%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment